Rossell India Limited (ROSSELLIND.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+173.2%

₹132.45

vs ₹48.48 price

Levered DCF

₹30.04

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

2.94

Grey zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	10.12×	11.75×	30.49×	9.05×	6.67×	3.27×	2.04×	115.94×
P/B	0.8×	1.22×	1.31×	0.87×	0.81×	0.5×	0.2×	0.4×
P/S	0.71×	1.31×	2.67×	0.72×	0.68×	0.34×	0.12×	0.28×
EV / EBITDA	9.01×	10.72×	13.38×	7.24×	6.29×	4.16×	3.84×	9.67×
Gross margin	20.7%	85.4%	147.3%	70.0%	68.2%	67.0%	63.2%	66.8%
Operating margin	8.7%	12.1%	16.4%	11.2%	11.1%	18.2%	15.9%	4.7%
Net margin	7.0%	11.1%	8.8%	7.9%	10.3%	10.4%	6.1%	0.2%
Current ratio	0.95×	0.92×	1.1×	1.13×	1.03×	0.88×	0.75×	0.74×
Debt / equity	0.32×	0.45×	0.65×	0.56×	0.62×	0.82×	1.05×	0.77×
Interest coverage	2.91×	5.6×	1.67×	3.32×	3.27×	3.63×	4.58×	1.17×
Dividend yield	0.9%	0.2%	0.4%	0.4%	0.6%	0.7%	0.0%	0.0%
Payout ratio	9.5%	2.9%	11.8%	4.0%	3.7%	2.2%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	7.9%	10.4%	4.3%	9.6%	12.2%	15.2%	10.0%	0.3%
Return on invested capital	6.7%	7.2%	-5.3%	7.6%	7.3%	11.6%	8.7%	3.8%
Return on assets	5.4%	6.4%	2.2%	5.4%	6.7%	7.5%	4.3%	0.2%
Free cash flow yield	5.6%	7.1%	-2.6%	0.0%	8.9%	24.7%	-137.8%	-26.8%
Earnings yield	9.9%	8.5%	3.3%	11.0%	15.0%	30.6%	49.0%	0.8%
Enterprise value	₹2.2B	₹3.2B	₹5.8B	₹4.1B	₹3.5B	₹2.8B	₹2.3B	₹2B
Net debt / EBITDA	2.58×	2.89×	4.42×	2.83×	2.71×	2.58×	3.21×	6.3×
Cash conversion cycle (days)	13	82	382	500	439	398	295	342